Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.36% first-year return on $83,961 initial cash invested.
9.36%
Cash On Cash
9.04%
Cap Rate
1.51
DSCR
$3,663
Rent
$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $3,008 expenses = $655 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,961
Downpayment
20%
$62,820
Closing costs
1%
$3,141
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,663
Total Expenses
$3,008
Mortgage P&I
43%
$1,565
Property Taxes
2%
$65
Home Insurance
3%
$114
HOA
0%
$17
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403